UMANG DAIRIES   
                    
                    
                                                     
                                
                                                
                     | 
                        
                        
                        
                        
                    
UMANG DAIRIES Last 5 Year Income Statement History
[Standalone]
| Mar2024 | Mar2023 | Mar2022 | Mar2021 | Mar2020 | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Gross Sales | ₹286 Cr | ₹293 Cr | ₹204 Cr | ₹248 Cr | ₹245 Cr | 
| Sales | ₹233 Cr | ₹244 Cr | ₹163 Cr | ₹208 Cr | ₹198 Cr | 
| Job Work/ Contract Receipts | - | - | - | - | - | 
| Processing Charges / Service Income | ₹53 Cr | ₹49 Cr | ₹41 Cr | ₹40 Cr | ₹47 Cr | 
| Revenue from property development | - | - | - | - | - | 
| Other Operational Income | - | - | - | - | - | 
| Less: Excise Duty | - | - | - | - | - | 
| Net Sales | ₹286 Cr | ₹293 Cr | ₹204 Cr | ₹248 Cr | ₹245 Cr | 
| EXPENDITURE : | |||||
| Increase/Decrease in Stock | ₹39 Cr | ₹-22 Cr | ₹9.99 Cr | ₹4.38 Cr | ₹-31 Cr | 
| Raw Material Consumed | ₹142 Cr | ₹211 Cr | ₹121 Cr | ₹143 Cr | ₹179 Cr | 
| Opening Raw Materials | ₹0.98 Cr | ₹0.65 Cr | ₹0.87 Cr | ₹1.20 Cr | ₹0.27 Cr | 
| Purchases Raw Materials | ₹142 Cr | ₹211 Cr | ₹119 Cr | ₹142 Cr | ₹180 Cr | 
| Closing Raw Materials | ₹1.10 Cr | ₹0.98 Cr | ₹0.65 Cr | ₹0.87 Cr | ₹1.20 Cr | 
| Other Direct Purchases / Brought in cost | - | ₹0.71 Cr | ₹1.37 Cr | ₹0.92 Cr | - | 
| Other raw material cost | - | - | - | - | - | 
| Power & Fuel Cost | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹22 Cr | ₹23 Cr | 
| Electricity & Power | ₹29 Cr | ₹30 Cr | ₹24 Cr | ₹22 Cr | ₹23 Cr | 
| Oil, Fuel & Natural gas | - | - | - | - | - | 
| Coals etc | - | - | - | - | - | 
| Other power & fuel | - | - | - | - | - | 
| Employee Cost | ₹26 Cr | ₹25 Cr | ₹24 Cr | ₹22 Cr | ₹23 Cr | 
| Salaries, Wages & Bonus | ₹24 Cr | ₹23 Cr | ₹23 Cr | ₹20 Cr | ₹22 Cr | 
| Contributions to EPF & Pension Funds | ₹1.04 Cr | ₹1.02 Cr | ₹0.92 Cr | ₹0.82 Cr | ₹0.89 Cr | 
| Workmen and Staff Welfare Expenses | ₹0.43 Cr | ₹0.49 Cr | ₹0.40 Cr | ₹0.39 Cr | ₹0.49 Cr | 
| Other Employees Cost | ₹0.34 Cr | ₹0.35 Cr | - | - | - | 
| Other Manufacturing Expenses | ₹21 Cr | ₹24 Cr | ₹21 Cr | ₹21 Cr | ₹20 Cr | 
| Sub-contracted / Out sourced services | - | - | - | - | - | 
| Processing Charges | ₹6.74 Cr | ₹6.12 Cr | ₹4.82 Cr | ₹4.14 Cr | ₹4.53 Cr | 
| Repairs and Maintenance | ₹1.92 Cr | ₹2.47 Cr | ₹1.60 Cr | ₹1.44 Cr | ₹1.29 Cr | 
| Packing Material Consumed | ₹7.62 Cr | ₹9.65 Cr | ₹9.75 Cr | ₹11 Cr | ₹9.52 Cr | 
| Other Mfg Exp | ₹5.20 Cr | ₹5.73 Cr | ₹5.04 Cr | ₹4.85 Cr | ₹4.89 Cr | 
| General and Administration Expenses | ₹5.65 Cr | ₹5.88 Cr | ₹5.34 Cr | ₹1.66 Cr | ₹2.50 Cr | 
| Rent , Rates & Taxes | ₹0.92 Cr | ₹0.98 Cr | ₹0.98 Cr | ₹0.97 Cr | ₹1.90 Cr | 
| Insurance | ₹0.59 Cr | ₹0.45 Cr | ₹0.47 Cr | ₹0.41 Cr | ₹0.32 Cr | 
| Printing and stationery | - | - | - | - | - | 
| Professional and legal fees | ₹1.62 Cr | ₹1.85 Cr | ₹1.65 Cr | - | - | 
| Traveling and conveyance | ₹2.27 Cr | ₹2.39 Cr | ₹2.03 Cr | - | - | 
| Other Administration | ₹0.25 Cr | ₹0.22 Cr | ₹0.22 Cr | ₹0.28 Cr | ₹0.28 Cr | 
| Selling and Distribution Expenses | ₹8.44 Cr | ₹11 Cr | ₹8.25 Cr | ₹11 Cr | ₹8.44 Cr | 
| Advertisement & Sales Promotion | ₹3.62 Cr | ₹5.28 Cr | ₹4.11 Cr | ₹5.54 Cr | ₹3.44 Cr | 
| Sales Commissions & Incentives | - | - | - | - | - | 
| Freight and Forwarding | ₹4.82 Cr | ₹5.44 Cr | ₹4.14 Cr | ₹5.84 Cr | ₹5.00 Cr | 
| Handling and Clearing Charges | - | - | - | - | - | 
| Other Selling Expenses | - | - | - | - | - | 
| Miscellaneous Expenses | ₹4.32 Cr | ₹4.37 Cr | ₹4.68 Cr | ₹8.73 Cr | ₹8.43 Cr | 
| Bad debts /advances written off | ₹0.07 Cr | - | - | - | - | 
| Provision for doubtful debts | ₹0.01 Cr | - | - | - | - | 
| Losson disposal of fixed assets(net) | - | - | ₹0.01 Cr | - | - | 
| Losson foreign exchange fluctuations | - | - | - | - | - | 
| Losson sale of non-trade current investments | - | - | - | - | - | 
| Other Miscellaneous Expenses | ₹4.25 Cr | ₹4.37 Cr | ₹4.67 Cr | ₹8.73 Cr | ₹8.43 Cr | 
| Less: Expenses Capitalised | - | - | - | - | - | 
| Total Expenditure | ₹277 Cr | ₹289 Cr | ₹218 Cr | ₹234 Cr | ₹234 Cr | 
| Operating Profit (Excl OI) | ₹9.35 Cr | ₹3.51 Cr | ₹-14 Cr | ₹14 Cr | ₹11 Cr | 
| Other Income | ₹2.38 Cr | ₹2.01 Cr | ₹4.07 Cr | ₹1.02 Cr | ₹1.00 Cr | 
| Interest Received | ₹0.15 Cr | ₹0.08 Cr | ₹0.13 Cr | ₹0.08 Cr | ₹0.28 Cr | 
| Dividend Received | - | - | - | - | - | 
| Profit on sale of Fixed Assets | - | - | - | ₹0.01 Cr | ₹0.00 Cr | 
| Profits on sale of Investments | ₹0.08 Cr | - | - | - | - | 
| Provision Written Back | ₹1.28 Cr | ₹0.65 Cr | ₹2.91 Cr | ₹0.20 Cr | ₹0.14 Cr | 
| Foreign Exchange Gains | - | ₹0.02 Cr | - | - | - | 
| Others | ₹0.87 Cr | ₹1.26 Cr | ₹1.04 Cr | ₹0.75 Cr | ₹0.59 Cr | 
| Operating Profit | ₹12 Cr | ₹5.51 Cr | ₹-10 Cr | ₹15 Cr | ₹12 Cr | 
| Interest | ₹5.51 Cr | ₹4.87 Cr | ₹4.31 Cr | ₹3.74 Cr | ₹3.66 Cr | 
| InterestonDebenture / Bonds | - | - | - | - | - | 
| Interest on Term Loan | - | - | - | - | - | 
| Intereston Fixed deposits | - | - | - | - | - | 
| Bank Charges etc | - | ₹0.05 Cr | ₹0.05 Cr | ₹0.01 Cr | ₹0.08 Cr | 
| Other Interest | ₹5.51 Cr | ₹4.82 Cr | ₹4.26 Cr | ₹3.74 Cr | ₹3.58 Cr | 
| PBDT | ₹6.21 Cr | ₹0.64 Cr | ₹-15 Cr | ₹11 Cr | ₹8.36 Cr | 
| Depreciation | ₹4.83 Cr | ₹5.12 Cr | ₹5.16 Cr | ₹4.78 Cr | ₹4.30 Cr | 
| Profit Before Taxation & Exceptional Items | ₹1.38 Cr | ₹-4.48 Cr | ₹-20 Cr | ₹6.09 Cr | ₹4.07 Cr | 
| Exceptional Income / Expenses | - | - | - | - | - | 
| Profit Before Tax | ₹1.38 Cr | ₹-4.48 Cr | ₹-20 Cr | ₹6.09 Cr | ₹4.07 Cr | 
| Provision for Tax | ₹0.05 Cr | ₹-1.22 Cr | ₹-5.43 Cr | ₹1.99 Cr | ₹1.24 Cr | 
| Current Income Tax | - | - | - | ₹1.53 Cr | ₹0.72 Cr | 
| Deferred Tax | ₹0.46 Cr | ₹-1.22 Cr | ₹-5.43 Cr | ₹0.21 Cr | ₹0.70 Cr | 
| Other taxes | ₹-0.41 Cr | - | - | ₹0.26 Cr | ₹-0.19 Cr | 
| Profit After Tax | ₹1.34 Cr | ₹-3.26 Cr | ₹-14 Cr | ₹4.10 Cr | ₹2.83 Cr | 
| Extra items | - | - | - | - | - | 
| Adjustments to PAT | - | - | - | - | - | 
| Profit Balance B/F | ₹23 Cr | ₹26 Cr | ₹41 Cr | ₹38 Cr | ₹37 Cr | 
| Appropriations | ₹24 Cr | ₹22 Cr | ₹26 Cr | ₹42 Cr | ₹40 Cr | 
| General Reserves | - | - | - | - | ₹0.50 Cr | 
| Proposed Equity Dividend | - | - | - | - | - | 
| Corporate dividend tax | - | - | - | - | - | 
| Other Appropriation | ₹0.13 Cr | ₹-0.47 Cr | ₹0.90 Cr | ₹1.10 Cr | ₹1.33 Cr | 
| Equity Dividend % | - | - | - | ₹10.00 | ₹10.00 | 
| Earnings Per Share | ₹0.61 | ₹-1.48 | ₹-6.48 | ₹1.86 | ₹1.29 | 
| Adjusted EPS | ₹0.61 | ₹-1.48 | ₹-6.48 | ₹1.86 | ₹1.29 | 
Compare Income Statement of peers of UMANG DAIRIES
| Peers & Returns | Market Capitalization | 1 Week | 1 Month | 1 Year | ||
| UMANG DAIRIES | ₹188.7 Cr | -3.7% | 6.6% | -4.6% | Stock Analytics | |
| NESTLE INDIA | ₹244,578.0 Cr | -0.2% | 8.8% | 12.2% | Stock Analytics | |
| VARUN BEVERAGES | ₹160,560.0 Cr | 4.6% | 7.2% | -22.9% | Stock Analytics | |
| BRITANNIA INDUSTRIES | ₹140,219.0 Cr | -0.7% | -2.4% | 3% | Stock Analytics | |
| MARICO | ₹93,626.6 Cr | 0% | 3% | 14.6% | Stock Analytics | |
| JUBILANT FOODWORKS | ₹39,627.0 Cr | -0% | -3% | 4% | Stock Analytics | |
UMANG DAIRIES Share Price vs Sensex
| Share Price Returns(%) | 1 Week | 1 Month | 1 Year | 
| UMANG DAIRIES |    -3.7%  | 
                            
                     
                     6.6%  | 
                     
                     -4.6%  | 
                    
| SENSEX |    -0.9%  |    
                      
                    
                     4.6%  | 
                     
                     5%  | 
                    
You may also like the below Video Courses